Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.91% first-year return on $84,570 initial cash invested.
4.91%
Cash On Cash
7.97%
Cap Rate
1.33
DSCR
$4,297
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,297 income − $3,951 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,297
Total Expenses
$3,951
Mortgage P&I
37%
$1,588
Property Taxes
4%
$185
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074